Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.85% first-year return on $76,317 initial cash invested.
5.85%
Cash On Cash
8.26%
Cap Rate
1.36
DSCR
$3,300
Rent
$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,300 income − $2,928 expenses = $372 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,317
Downpayment
20%
$55,540
Closing costs
1%
$2,777
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,300
Total Expenses
$2,928
Mortgage P&I
43%
$1,408
Property Taxes
9%
$298
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363